We here at Atrinsic start tinkering around, and the next thing you know we've charted brand new digital territory, partnered with another innovative business, hit a home run with a major advertiser. Then out goes the press release and in come the media calls. For us, it's an exciting ride, and we hope to share a bit of that with you here in our press room.

New York (March 30, 2010) - Atrinsic, Inc., (NASDAQ: ATRN), a leading direct to consumer Internet
marketing company, announced fourth quarter (unaudited) and year end
2009 results today.
Revenues for the fourth quarter of 2009 were $13.7 million compared with
$22.9 million in the fourth quarter of 2008, a decrease of 40%.
Subscription revenue increased by approximately $1.9 million, or 36%, to
$7.2 million for the three months ended December 31, 2009, compared to
$5.3 million for the three months ended December 31, 2008. At December
31, 2009 the number of subscribers was 338,000 compared to 501,000 at
December 31, 2008. The increase in subscription revenue is due to the
introduction of the Company’s Kazaa music subscription service.
Transactional revenue decreased by approximately $11.1 million or 63% to
$6.5 million for the three months ended December 31, 2009 compared to
$17.6 million for the three months ended December 31, 2008. The decrease
was primarily attributable to the reduction in discretionary advertising
expenditures by our clients in the agency service portion of our
business.
Operating expenses for the fourth quarter of 2009 were $32.8 million
compared with operating expenses of $140.8 million in the fourth quarter
of 2008, a decrease of approximately $108.0 million. In 2009 and 2008,
the Company determined that there was an impairment of goodwill and
intangibles of $17.3 million and $115 million, respectively. Excluding
the effect of goodwill and intangibles impairment in 2009 and 2008,
operating expenses for the fourth quarter of 2009 were $15.5 million
compared with operating expenses of $26.0 million in the fourth quarter
of 2008, a decrease of approximately $10.5 million. The decrease is
primarily attributable to a reduced amount of purchased third party
media, correlated to decreased revenues, and a reduction in labor and
operating costs.
Adjusted EBITDA for the fourth quarter of 2009 was a loss of ($1.5)
million compared with income of $0.3 million in the fourth quarter of
2008, a decrease of approximately $1.8 million. The decrease is
primarily attributable to the decrease in revenue, partially offset by
decreases in operating expenses, a portion of which Atrinsic has
invested in new product and services development for future growth.
During the quarter, the Company had a net benefit to Adjusted EBITDA of
approximately $1.5 million as a result of several offsetting items,
including certain accruals and expense reimbursements, offset by
severance, legal costs and write-offs. Adjusted EBITDA is a non-GAAP
measure – see Supplemental Disclosure regarding Non-GAAP Measures below.
Net loss for the fourth quarter of 2009 was ($23.9) million (($1.15)
loss per basic and diluted share) compared with net loss of ($116.6)
million for the fourth quarter of 2008 (($5.37) loss per basic and
diluted share). Excluding the effect of goodwill impairment and
intangibles in 2009 and 2008, net loss for the fourth quarter increased
by ($4.8) million to ($6.6) million at December 31, 2009 compared to
($1.8) million at December 31, 2008.
For the fiscal years ended December 31, 2009 and 2008, revenues were
$69.1 million and $113.9 million, a decrease of $44.8 million. Net loss
and loss per share for the years ending December 31, 2009 and 2008 were
($29.5) million and ($1.43) loss per share and ($115.8) million and
($5.43) loss per share. Excluding the effect of goodwill and intangibles
impairment, net loss was ($12.2) million and ($1.0) million for the
years ended December 31, 2009 and 2008.
As of December 31, 2009, the Company had $16.9 million of cash and cash
equivalents with adequate working capital to support future growth,
business development initiatives, and capital activities.
All non-GAAP amounts have been adjusted from comparable GAAP measures. A
description of all adjustments and reconciliations to comparable GAAP
measures for all periods presented are included within this
communication.
Business Update
The Company intends to host a conference call to discuss its first
quarter results and to provide an update on key items of focus and
progress. Jeffrey Schwartz, CEO of Atrinsic, noted, “Having been in the
permanent CEO role now for almost two months, I am beginning to see
clearly the areas of opportunity in the business. Our focus remains on
building a scalable direct to consumer subscriptions business, and we
are finding areas within the entertainment category, particularly music,
where we are seeing progress. As we focus the business, this has emerged
as an area of opportunity and progress. We are also seeing a good
measure of progress in our services business, particularly in our search
related marketing services, as we have experienced some client wins that
tell me our integrated online marketing message is resonating with
clients.” Schwartz continued, noting “We have taken measures to reduce
our overall operating expense rate and we feel confident that 2010 will
be a year of revenue growth. I also have confidence that we can begin
growing our subscriber base as well.”
About Atrinsic
Atrinsic, Inc. is a leading Internet focused marketing company. We
combine the power of the Internet with traditional direct response
marketing techniques to sell entertainment and lifestyle subscription
products directly to consumers. We also leverage our media network and
marketing expertise to provide lead generation and search related
marketing services to our corporate and advertising clients. We have
developed our marketing media network, consisting of web sites,
proprietary content and licensed media, to attract consumers, corporate
partners and advertisers. We believe our marketing media network and
proprietary technology allows us to cost-effectively acquire consumers
and provide targeted leads and marketing data to our corporate partners
and advertisers.
Forward-Looking Statements
This press release contains “forward-looking” statements based on
management’s current expectations as of the date of this release. These
statements are made pursuant to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. Forward looking
statements include the Company’s discussion relating to management’s
current strategic priorities. Because such statements inherently involve
risks and uncertainties, actual results may differ materially from those
expressed or implied by such forward looking statements. Such risks
include, among others, the Company’s ability to maintain customer and
strategic business relationships, the impact of competitive products and
pricing, growth in targeted markets, the adequacy of the Company’s
liquidity and financial strength to support growth, and other
information that may be detailed from time to time in the Company’s
filings with the United States Securities and Exchange Commission. All
information in this release is as of March 30, 2010. The Company does
not undertake any obligation to update or revise these forward-looking
statements to conform to actual results or changes in the Company’s
expectations.
Supplemental Disclosure regarding Non-GAAP Measures
EBITDA and Adjusted EBITDA
The following tables set forth the Company’s EBITDA and Adjusted EBITDA
for the three month periods and fiscal years ending on December 31, 2009
and 2008, respectively. The Company defines “EBITDA” and “Adjusted
EBITDA” as net income adjusted to exclude the following line items
presented in its Statement of Operations: Equity in loss of investee,
noncontrolling interest, income taxes, other expense (income), interest
expense, interest and dividend income, net, depreciation and
amortization, and in the case of Adjusted EBITDA non-cash equity based
compensation. While this non-Generally Accepted Accounting Principles
(“GAAP”) measure has been relabeled to more accurately describe in the
title the method of calculation of the measure, the actual method of
calculating the measure is presented below.
The Company uses Adjusted EBITDA, among other things, and possibly with
additional adjustments, to evaluate the Company’s operating performance,
to value prospective acquisitions, and as one of several components of
incentive compensation targets for certain management personnel, and
this measure is among the primary measures used by management for
planning and forecasting of future periods. This measure is an important
indicator of the Company’s operational strength and performance of its
business because it provides one of several links between profitability
and operating cash flow. The Company believes the presentation of this
measure is relevant and useful for investors because it allows investors
to view performance in a manner similar to the method used by the
Company’s management, helps improve their ability to understand the
Company’s operating performance and makes it easier to compare the
Company’s results with other companies that have different financing and
capital structures or tax rates. In addition, it is our understanding
that this measure is also among the primary measures used externally by
the Company’s investors, analysts and peers in its industry for purposes
of valuation and comparing the operating performance of the Company to
other companies in its industry. The Company has elected to not adjust
EBITDA for the impact of the adoption of ASC 718 (formerly FAS No.123R)
and the Company has provided what it believes to be relevant
supplemental information in this communication for analysis by others to
fit their particular needs.
Since EBITDA and Adjusted EBITDA are not measures of performance
calculated in accordance with GAAP, it should not be considered in
isolation of, or as a substitute for, net income as an indicator of
operating performance. EBITDA and Adjusted EBITDA, as the Company
calculates it, may not be comparable to similarly titled measures
employed by other companies. In addition, this measure does not
necessarily represent funds available for discretionary use, and is not
necessarily a measure of the Company’s ability to fund its cash needs.
As EBITDA and Adjusted EBITDA exclude certain financial information
compared with net income, the most directly comparable GAAP financial
measure, users of this financial information should consider what
information is excluded. As required by the SEC, the Company provides
below a reconciliation of EBITDA and Adjusted EBITDA to net income, the
most directly comparable amount reported under GAAP
|
Reconciliation of Reported Net Income (Loss) |
||||||||||||||||||
| To EBITDA and Adjusted EBITDA | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| (UNAUDITED) | ||||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||||
| Net loss attributable to Atrinsic | $ | (23,948 | ) | $ | (116,559 | ) | $ (29,470 | ) | $ | (115,766 | ) | |||||||
| Reconciliation Items: | ||||||||||||||||||
| Equity in income of Investee | (173 | ) | - | (59 | ) | - | ||||||||||||
| Net loss (income) attributable to noncontrolling interest | - | 69 | 28 | (24 | ) | |||||||||||||
| Income taxes | 4,976 | (1,369 | ) | 640 | (852 | ) | ||||||||||||
| Other (income) expense | (10 | ) | 8 | (5 | ) | 153 | ||||||||||||
| Interest (income) expense and dividends, net | (5 | ) | (117 | ) | 4 | (601 | ) | |||||||||||
| Goodwill and Intangibles Impairment | 17,289 | 114,783 | 17,289 | 114,783 | ||||||||||||||
| Depreciation and amortization | 587 | 3,250 | 3,698 | 5,867 | ||||||||||||||
| EBITDA | $ | (1,284 | ) | $ | 65 | $ (7,875 | ) | $ | 3,560 | |||||||||
| Non-cash equity based compensation | (223 | ) | 272 | 857 | 1,282 | |||||||||||||
| Adjusted EBITDA | $ | (1,507 | ) | $ | 337 | $ (7,018 | ) | $ | 4,842 | |||||||||
| Diluted Adjusted EBITDA | ||||||||||||||||||
| per Common Share | $ | (0.07 | ) | $ | 0.02 | $ (0.34 | ) | $ | 0.23 | |||||||||
Condensed Pro Forma Summary
The following table sets forth the Company’s Condensed Proforma results for the three months and year ended December 31, 2009 and 2008. The following pro forma consolidated amounts give effect to the merger with Traffix, Inc. on February 4, 2008 and the acquisition of Ringtone.com on June 30, 2008 with both being accounted for by the purchase method of accounting as if they had occurred as of the beginning of the periods presented. The pro forma consolidated results are not necessarily indicative of the operating results that would have been achieved had the transactions been in effect as of the beginning of the periods presented and should not be construed as being representative of future operating results. The Consolidated Statement of Operations for the three months and year ending December 31, 2009 is presented for comparative purposes.
| Pro Forma Consolidated Statement of Operations | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| (UNAUDITED) | ||||||||||||||||||
| Three Months Ended | Year ended | |||||||||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||||||||
| 2009 (Actual) | 2008 (Actual) | 2009 (Actual) | 2008(Proforma) | |||||||||||||||
| Revenue | $ | 13,660 | $ | 22,875 | $ | 69,089 | $ | 128,421 | ||||||||||
| Cost of revenues | ||||||||||||||||||
|
Operating expense net of interest and |
32,632 | 140,803 | 97,919 | 242,678 | ||||||||||||||
| Income taxes | 4,976 | (1,369 | ) | 640 | (852 | ) | ||||||||||||
| Net Proforma Loss | $ | (23,948 | ) | $ | (116,559 | ) | $ | (29,470 | ) | $ | (113,405 | ) | ||||||
| Diluted loss per share | $ | (1.15 | ) | $ | (5.37 | ) | $ | (1.43 | ) | $ | (5.32 | ) | ||||||
Pro Forma EBITDA and Adjusted EBITDA
The following table sets forth pro forma EBITDA and pro forma Adjusted EBITDA amounts after giving effect to the merger with Traffix, Inc. on February 4, 2008 and the acquisition of Ringtone.com on June 30, 2008 as if they had occurred as of the beginning of the periods presented. The pro forma consolidated results are not necessarily indicative of the operating results that would have been achieved had the transactions been in effect as of the beginning of the periods presented and should not be construed as being representative of future operating results. EBITDA and Adjusted EBITDA for the three months and year ending December 31, 2009 are presented for comparative purposes.
| Reconciliation of Pro Forma Net Income/(Loss) | ||||||||||||||||||
| To Pro Forma EBITDA and Pro Forma Adjusted EBITDA | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| (UNAUDITED) | ||||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||||||||
| 2009 (Actual) | 2008 (Actual) | 2009 (Actual) | 2008 (Proforma) | |||||||||||||||
| Net Pro Forma Loss | $ | (23,948 | ) | $ | (116,559 | ) | $ | (29,470 | ) | $ | (113,405 | ) | ||||||
| Reconciliation Items: | ||||||||||||||||||
| Equity in income of Investee | (173 | ) | - | (59 | ) | - | ||||||||||||
|
Net loss (income) attributable to noncontrolling |
- | 69 | 28 | (24 | ) | |||||||||||||
| Income taxes | 4,976 | (1,369 | ) | 640 | (852 | ) | ||||||||||||
| Other (income) expense | (10 | ) | 8 | (5 | ) | 181 | ||||||||||||
| Interest (income) expense and dividends, net | (5 | ) | (117 | ) | 4 | (601 | ) | |||||||||||
| Goodwill and intangible impairment | 17,289 | 114,783 | 17,289 | 114,783 | ||||||||||||||
| Depreciation and amortization | 587 | 3,250 | 3,698 | 6,306 | ||||||||||||||
| Pro Forma EBITDA | $ | (1,284 | ) | $ | 65 | $ | (7,875 | ) | $ | 6,388 | ||||||||
| Non-cash equity based compensation | (223 | ) | 272 | 857 | 1,282 | |||||||||||||
| Adjusted Pro Forma EBITDA | $ | (1,507 | ) | $ | 337 | $ | (7,018 | ) | $ | 7,670 | ||||||||
| Diluted Adjusted EBITDA per Common Share | $ | (0.07 | ) | $ | 0.02 | $ | (0.34 | ) | $ | 0.35 | ||||||||
| ATRINSIC, INC. AND SUBSIDIARIES | ||||||||||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||
| Years Ended December 31, | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| 2009 | 2008 | |||||||||||||||||
| ASSETS | ||||||||||||||||||
| Current Assets | ||||||||||||||||||
| Cash and cash equivalents | $ | 16,913 | $ | 20,410 | ||||||||||||||
| Marketable securities | - | 4,245 | ||||||||||||||||
| Accounts receivable, net of allowance for doubtful accounts of $4,295 and $2,938 | 7,985 | 16,790 | ||||||||||||||||
| Income tax receivable | 4,373 | 2,666 | ||||||||||||||||
| Prepaid expenses and other current assets | 2,643 | 3,686 | ||||||||||||||||
| Total Currents Assets | 31,914 | 47,797 | ||||||||||||||||
| PROPERTY AND EQUIPMENT, net of accumulated depreciation of $1,078 and $1,435 | 3,553 | 3,525 | ||||||||||||||||
| GOODWILL | - | 11,075 | ||||||||||||||||
| INTANGIBLE ASSETS, net of accumulated amortization of $8,605 and $5,683 | 7,253 | 12,508 | ||||||||||||||||
| DEFERRED INCOME TAXES | - | 778 | ||||||||||||||||
| INVESTMENTS, ADVANCES AND OTHER ASSETS | 1,878 | 3,080 | ||||||||||||||||
| TOTAL ASSETS | $ | 44,598 | $ | 78,763 | ||||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||||
| Current Liabilities | ||||||||||||||||||
| Accounts payable | $ | 6,257 | $ | 7,194 | ||||||||||||||
| Accrued expenses | 9,584 | 13,941 | ||||||||||||||||
| Note payable | - | 1,858 | ||||||||||||||||
| Deferred revenues and other current liabilities | 725 | 152 | ||||||||||||||||
| Total Current Liabilities | 16,566 | 23,145 | ||||||||||||||||
| DEFERRED TAX LIABILITY, NET | 1,697 | - | ||||||||||||||||
| OTHER LONG TERM LIABILITIES | 988 | 969 | ||||||||||||||||
| TOTAL LIABILITIES | $ | 19,251 | $ | 24,114 | ||||||||||||||
| STOCKHOLDERS' EQUITY | ||||||||||||||||||
|
Common stock - par value $.01, 100,000,000 authorized, 23,583,581
and 22,992,280 |
$ | 236 | $ | 230 | ||||||||||||||
| Additional paid-in capital | 178,442 | 177,347 | ||||||||||||||||
| Accumulated other comprehensive loss | (20 | ) | (286 | ) | ||||||||||||||
| Common stock, held in treasury, at cost, 2,741,318 and 1,908,926 shares at 2009 and 2008, respectively. | (4,992 | ) | (4,053 | ) | ||||||||||||||
| Accumulated deficit | (148,319 | ) | (118,849 | ) | ||||||||||||||
| Total Stockholders' Equity | 25,347 | 54,389 | ||||||||||||||||
| NONCONTROLLING INTEREST | - | 260 | ||||||||||||||||
| TOTAL EQUITY | 25,347 | 54,649 | ||||||||||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 44,598 | $ | 78,763 | ||||||||||||||
| ATRINSIC, INC. AND SUBSIDIARIES | ||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||||
|
December |
December |
December |
December |
|||||||||||||||
| Unaudited | Unaudited | |||||||||||||||||
| Subscription | $ | 7,155 | $ | 5,277 | $ | 22,254 | $ | 44,196 | ||||||||||
| Transactional | 6,505 | 17,598 | 46,835 | 69,688 | ||||||||||||||
| REVENUE | 13,660 | 22,875 | 69,089 | 113,884 | ||||||||||||||
| OPERATING EXPENSES | ||||||||||||||||||
| Cost of media-third party | 7,454 | 13,764 | 43,313 | 74,541 | ||||||||||||||
| Product and distribution | 2,056 | 2,225 | 10,559 | 9,749 | ||||||||||||||
| Selling and marketing | 1,291 | 3,217 | 8,386 | 9,974 | ||||||||||||||
| General, administrative and other operating | 4,143 | 3,604 | 14,706 | 16,060 | ||||||||||||||
| Depreciation and amortization | 587 | 3,250 | 3,698 | 5,867 | ||||||||||||||
| Impairment of Goodwill and Intangible Assets | 17,289 | 114,783 | 17,289 | 114,783 | ||||||||||||||
| 32,820 | 140,843 | 97,951 | 230,974 | |||||||||||||||
| LOSS FROM OPERATIONS | (19,160 | ) | (117,968 | ) | (28,862 | ) | (117,090 | ) | ||||||||||
| OTHER (INCOME) EXPENSE | ||||||||||||||||||
| Interest income and dividends | (5 | ) | (181 | ) | (72 | ) | (748 | ) | ||||||||||
| Interest expense | - | 64 | 76 | 147 | ||||||||||||||
| Other (income) expense | (10 | ) | 8 | (5 | ) | 153 | ||||||||||||
| (15 | ) | (109 | ) | (1 | ) | (448 | ) | |||||||||||
| LOSS BEFORE TAXES AND EQUITY IN LOSS OF INVESTEE | (19,145 | ) | (117,859 | ) | (28,861 | ) | (116,642 | ) | ||||||||||
| INCOME TAXES | 4,976 | (1,369 | ) | 640 | (852 | ) | ||||||||||||
| EQUITY IN INCOME OF INVESTEE, AFTER TAX | (173 | ) | - | (59 | ) | - | ||||||||||||
| NET LOSS | (23,948 | ) | (116,490 | ) | (29,442 | ) | (115,790 | ) | ||||||||||
|
LESS: NET LOSS (INCOME) ATTRIBUTABLE TO |
- | 69 | 28 | (24 | ) | |||||||||||||
| NET LOSS ATTRIBUTABLE TO ATRINSIC, INC | $ | (23,948 | ) | $ | (116,559 | ) | $ | (29,470 | ) | $ | (115,766 | ) | ||||||
|
NET LOSS PER SHARE ATTRIBUTABLE TO |
||||||||||||||||||
| Basic | $ | (1.15 | ) | $ | (5.37 | ) | $ | (1.43 | ) | $ | (5.43 | ) | ||||||
| Diluted | $ | (1.15 | ) | $ | (5.37 | ) | $ | (1.43 | ) | $ | (5.43 | ) | ||||||
| WEIGHTED AVERAGE SHARES OUTSTANDING: | ||||||||||||||||||
| Basic | 20,841,331 | 21,689,795 | 20,648,929 | 21,320,638 | ||||||||||||||
| Diluted | 20,841,331 | 21,689,795 | 20,648,929 | 21,320,638 | ||||||||||||||
| ATRINSIC, INC. AND SUBSIDIARIES | ||||||||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||
| Years Ended December 31, | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| 2009 | 2008 | |||||||||||||||||
| Cash Flows From Operating Activities | ||||||||||||||||||
| Net loss | $ | (29,442 | ) | $ | (115,790 | ) | ||||||||||||
| Adjustments to reconcile net loss to net cash | ||||||||||||||||||
| (used in) provided by operating activities: | ||||||||||||||||||
| Allowance for doubtful accounts | 1,991 | 2,152 | ||||||||||||||||
| Depreciation and amortization | 3,698 | 5,867 | ||||||||||||||||
| Impairment of goodwill and intangible assets | 17,289 | 114,783 | ||||||||||||||||
| Stock-based compensation expense | 857 | 1,282 | ||||||||||||||||
| Stock based consulting expense | 40 | - | ||||||||||||||||
| Excess tax benefit from share-based compensation | - | (1,017 | ) | |||||||||||||||
| Impairment of investment in Mango Networks | 225 | - | ||||||||||||||||
| Net loss on sale of marketable securities | - | 175 | ||||||||||||||||
| Deferred income taxes | 3,651 | (2,345 | ) | |||||||||||||||
| Equity in loss (income) of investee | (108 | ) | - | |||||||||||||||
| Changes in operating assets and liabilities of business, net of acquisitions: | ||||||||||||||||||
| Accounts receivable | 6,686 | 4,532 | ||||||||||||||||
| Prepaid income tax | (1,617 | ) | (2,464 | ) | ||||||||||||||
| Prepaid expenses and other current assets | (359 | ) | 1,152 | |||||||||||||||
| Accounts payable | (937 | ) | (3,205 | ) | ||||||||||||||
| Other, principally accrued expenses | (4,989 | ) | (767 | ) | ||||||||||||||
| Net cash (used in) provided by operating activities | (3,015 | ) | 4,355 | |||||||||||||||
| Cash Flows From Investing Activities | ||||||||||||||||||
| Cash received from investee | 1,940 | 11,212 | ||||||||||||||||
| Cash paid to investees | (914 | ) | (2,519 | ) | ||||||||||||||
| Purchases of marketable securities | - | (6,577 | ) | |||||||||||||||
| Proceeds from sales of marketable securities | 4,242 | 24,708 | ||||||||||||||||
| Business combinations | (1,740 | ) | (7,030 | ) | ||||||||||||||
| Acquisition of loan receivable | (480 | ) | - | |||||||||||||||
| Capital expenditures | (682 | ) | (2,029 | ) | ||||||||||||||
| Net cash provided by investing activities | 2,366 | 17,765 | ||||||||||||||||
| Cash Flows From Financing Activities | ||||||||||||||||||
| Repayments of notes payable | (1,750 | ) | (111 | ) | ||||||||||||||
| Liquidation of non-controlling interest | (288 | ) | - | |||||||||||||||
| Return of investment - noncontrolling interest | 138 | - | ||||||||||||||||
| Excess tax benefit on share-based compensation | - | 1,017 | ||||||||||||||||
| Purchase of common stock held in treasury | (939 | ) | (4,053 | ) | ||||||||||||||
| Proceeds from exercise of options | - | 343 | ||||||||||||||||
| Net cash used in financing activities | (2,839 | ) | (2,804 | ) | ||||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | (9 | ) | (18 | ) | ||||||||||||||
| Net (Decrease) Increase In Cash and Cash Equivalents | (3,497 | ) | 19,298 | |||||||||||||||
| Cash and Cash Equivalents at Beginning of Year | 20,410 | 1,112 | ||||||||||||||||
| Cash and Cash Equivalents at End of Period | $ | 16,913 | $ | 20,410 | ||||||||||||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||||||||||||||
| Cash paid for interest | $ | (76 | ) | $ | (35 | ) | ||||||||||||
| Cash paid for taxes | $ | 867 | $ | (2,620 | ) | |||||||||||||
| Acquisition of intangibles assets by issuance of note payable | $ | - | $ | 1,750 | ||||||||||||||
| Extinguishment of loan receivable in connection with business combination | $ | 480 | $ | - | ||||||||||||||
|
Common stock issued for extinguishment of loan receivable in
connection with business |
$ | 155 | $ | - | ||||||||||||||
| Common stock issued in connection with business combination | $ | 600 | $ | 155,232 | ||||||||||||||